Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.49% first-year return on $223k initial cash invested.
-11.49%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$6,036
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,036
Total Expenses
$8,174
Mortgage P&I
86%
$5,201
Property Taxes
17%
$1,055
Home Insurance
6%
$348
HOA
0%
$0
Property Management
10%
$604
CapEx
5%
$302
Vacancy
6%
$362
Maintenance
5%
$302
Other
0%
$0